[MAYBULK] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[MAYBULK] MAYBULK BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.91%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
MAYBULK's Result
MAYBULK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 261,884 272,582 265,219 252,309 236,966 225,505 226,095 10.30%
PBT -110,442 -128,992 -459,535 -473,422 -504,183 -496,298 -1,233,610 -80.01%
Tax -1,025 -1,106 -981 -719 -822 -822 -857 12.68%
NP -111,467 -130,098 -460,516 -474,141 -505,005 -497,120 -1,234,467 -79.90%
-
NP to SH -116,091 -134,954 -457,867 -470,853 -500,430 -491,306 -1,214,305 -79.12%
-
Tax Rate - - - - - - - -
Total Cost 373,351 402,680 725,735 726,450 741,971 722,625 1,460,562 -59.75%
-
Net Worth 502,799 525,799 607,200 629,899 671,100 708,899 1,019,400 -37.60%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 502,799 525,799 607,200 629,899 671,100 708,899 1,019,400 -37.60%
NOSH 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -42.56% -47.73% -173.64% -187.92% -213.11% -220.45% -545.99% -
ROE -23.09% -25.67% -75.41% -74.75% -74.57% -69.31% -119.12% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 26.19 27.26 26.52 25.23 23.70 22.55 22.61 10.30%
EPS -11.61 -13.50 -45.79 -47.09 -50.04 -49.13 -121.43 -79.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.5258 0.6072 0.6299 0.6711 0.7089 1.0194 -37.60%
Adjusted Per Share Value based on latest NOSH - 1,000,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 26.19 27.26 26.52 25.23 23.70 22.55 22.61 10.30%
EPS -11.61 -13.50 -45.79 -47.09 -50.04 -49.13 -121.43 -79.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.5258 0.6072 0.6299 0.6711 0.7089 1.0194 -37.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.68 0.815 0.815 0.75 0.85 0.705 0.78 -
P/RPS 2.60 2.99 3.07 2.97 3.59 3.13 3.45 -17.20%
P/EPS -5.86 -6.04 -1.78 -1.59 -1.70 -1.43 -0.64 338.25%
EY -17.07 -16.56 -56.18 -62.78 -58.87 -69.69 -155.68 -77.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.55 1.34 1.19 1.27 0.99 0.77 45.44%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 26/02/18 21/11/17 22/08/17 15/05/17 23/02/17 25/11/16 -
Price 0.775 0.78 0.84 0.785 0.81 0.725 0.755 -
P/RPS 2.96 2.86 3.17 3.11 3.42 3.22 3.34 -7.74%
P/EPS -6.68 -5.78 -1.83 -1.67 -1.62 -1.48 -0.62 388.52%
EY -14.98 -17.30 -54.51 -59.98 -61.78 -67.77 -160.84 -79.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.48 1.38 1.25 1.21 1.02 0.74 63.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment